Dhunseri Tea & Industries Intrinsic Value
Dhunseri Tea & Industries (DTIL) median intrinsic value is ₹273.98 from 3 valuation models (range ₹169–₹342), vs current price ₹136.99 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit DTIL share price screener.
DTIL Valuation Methods Summary — DCF, Graham Number & P/E
Dhunseri Tea & Industries intrinsic value across 3 models vs current price ₹136.99 — upside/downside and value range per method. Browse DTIL cash flow statement for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹342.48 | ₹308.23 - ₹376.73 | +150.0% | Book Value/Share: ₹472.73, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹273.98 | ₹246.58 - ₹301.38 | +100.0% | Revenue/Share: ₹305.45, P/S: 1.5x |
| Simple DCF (5Y) | dcf | ₹168.80 | ₹135.04 - ₹202.56 | +23.2% | CF Growth: 5.0%, Discount: 15% |
DTIL Intrinsic Value vs Market Price — All Valuation Models
Dhunseri Tea & Industries fair value range ₹169–₹342 vs current market price ₹136.99 across 3 valuation models. Also explore DTIL share price history to track price trends across different timeframes.
DTIL Intrinsic Value Analysis — Undervalued or Overvalued?
Dhunseri Tea & Industries median intrinsic value ₹273.98, current price ₹136.99 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of DTIL?
Based on our comprehensive analysis using 3 different valuation methods, the estimated intrinsic value of Dhunseri Tea & Industries (DTIL) is ₹273.98 (median value). With the current market price of ₹136.99, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹168.80 to ₹342.48, indicating ₹168.80 - ₹342.48.
Is DTIL undervalued or overvalued?
Based on our multi-method analysis, Dhunseri Tea & Industries (DTIL) appears to be trading below calculated value by approximately 100.0%.
DTIL Financial Health — Key Ratios vs Industry Benchmarks
Dhunseri Tea & Industries financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 0.59 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | -23.8% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | -135.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.35x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
DTIL Cash Flow Quality — Operating & Free Cash Flow
Dhunseri Tea & Industries operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-2 Cr | ₹-2 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹-84 Cr | ₹-84 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹20 Cr | ₹-10 Cr | Positive Operating Cash Flow | 6/10 |
| March 2022 | ₹33 Cr | ₹15 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹46 Cr | ₹46 Cr | Positive Free Cash Flow | 8/10 |